<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><p class="text-xs text-gray-500 mb-2 sm:hidden">Swipe horizontally to view all years. Row labels stay visible.</p><div aria-label="Five-year profitability table" class="financial-table-scroll max-w-full overflow-x-auto" role="region" tabindex="0"><table class="financial-table table table-zebra table-md"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£18,000</td><td>£18,360</td><td>£18,819</td><td>£19,289</td><td>£19,772</td><td>£94,240</td></tr><tr><td>Total Expenses</td><td>£11,735</td><td>£11,817</td><td>£11,906</td><td>£11,997</td><td>£12,088</td><td>£59,542</td></tr><tr><td>Profit Before Tax</td><td>£6,265</td><td>£6,543</td><td>£6,913</td><td>£7,293</td><td>£7,684</td><td>£34,698</td></tr><tr><td>Profit After Tax      </td><td>£5,075</td><td>£5,300</td><td>£5,600</td><td>£5,907</td><td>£6,224</td><td>£28,105</td></tr><tr><td>Change In Property Value</td><td>£6,000</td><td>£6,180</td><td>£10,609</td><td>£13,367</td><td>£14,169</td><td>£50,326</td></tr><tr><td>Net Return</td><td>£11,075</td><td>£11,480</td><td>£16,209</td><td>£19,274</td><td>£20,393</td><td>£78,431</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>8%</td><td>8%</td><td>9%</td><td>9%</td><td>41%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>17%</td><td>24%</td><td>28%</td><td>30%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>